UNITED STATES
               SECURITIES AND EXCHANGE COMMISSION
                     WASHINGTON, D.C.  20549
                                
                            FORM 10-Q

(Mark One)
x   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
    SECURITIES EXCHANGE ACT OF 1934
          
          
          For the quarterly period ended August 2, 1997
                                
                               OR
                                
     TRANSITION  REPORT  PURSUANT TO SECTION  13  OR  15(d)  OF  THE
     SECURITIES EXCHANGE ACT OF 1934
                                
                 
                 Commission file number 1-10738
                                
                  
                  ANNTAYLOR STORES CORPORATION
     -----------------------------------------------------
     (Exact name of registrant as specified in its charter)
      
      
          Delaware                               13-3499319
- -------------------------------     -------------------------------------
(State of other jurisdiction of    (I.R.S. Employer Identification Number)
incorporation or organization)



142 West 57th Street, New York, NY                   10019
- ----------------------------------------           ---------
(Address of principal executive offices)          (Zip Code)
                                
                         
                         
                              (212) 541-3300
           ---------------------------------------------------
           (Registrant's telephone number, including area code)
   
   
   Indicate  by  check mark whether registrant (1)  has  filed  all
reports  required  to  be  filed by Section  13  or  15(d)  of  the
Securities Exchange Act of 1934 during the preceding 12 months  (or
for  such shorter period that the registrant was required  to  file
such reports), and (2) has been subject to such filing requirements
for the past 90 days. Yes X     No      .
                          --       -----
   
   Indicate  the  number  of  shares outstanding  of  each  of  the
issuer's classes of common stock as of the latest practicable date.

                                           Outstanding as of
            Class                           August 29, 1997
  -----------------------------             ------------------
  Common Stock, $.0068 par value              25,637,853


   
==========================================================================     
                                
                                
                                
                       INDEX TO FORM 10-Q
                                
                                
                                
                                
  
  
                                                                  Page No.
                                                                  --------
  PART I. FINANCIAL INFORMATION
     Item 1.   Financial Statements
            Condensed Consolidated Statements of Operations
              for the Quarters and Six Months Ended
              August 2, 1997 and August 3, 1996......................  3
            
            Condensed Consolidated Balance Sheets at
              August 2, 1997 and February 1, 1997....................  4
            
            Condensed Consolidated Statements of Cash Flows
              for the Six Months Ended August 2, 1997 and
              August 3, 1996.........................................  5
            
            Notes to Condensed Consolidated Financial Statements.....  6
          
     
     Item 2.   Management's Discussion and Analysis of Operations....  9
  
  
  PART II.  OTHER INFORMATION
     
     Item 4.   Submission of Matters to a Vote of Security Holders... 15
     
     Item 6.   Exhibits and Reports on Form 8-K...................... 16
     

==========================================================================
<PAGE 3>                  
                  
                  
                  PART I. FINANCIAL INFORMATION
                                
                                
Item 1.   Financial Statements
                                
                                
                                
                  ANNTAYLOR STORES CORPORATION
         CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
 For the Quarters and Six Months Ended August 2, 1997 and August 3, 1996
                           (unaudited)
                                
                                      Quarters Ended         Six Months Ended
                                    --------------------  --------------------

                                    August 2,  August 3,  August 2,  August 3,
                                       1997       1996       1997      1996
                                    ---------  ---------   --------   --------
                                      (in thousands except per share amounts)


Net sales..........................  $184,999   $187,862    $382,063  $372,329
Cost of sales......................    99,645    107,115     198,073   208,428
                                      -------    -------     -------   -------
Gross profit                           85,354     80,747     183,990   163,901
Selling, general and 
  administrative expenses..........    73,733     70,029     150,370   140,283
Amortization of goodwill...........     2,760      2,376       5,520     4,753
                                      -------    -------    --------   -------

Operating income...................     8,861      8,342      28,100    18,865
Interest expense...................     5,027      6,210      10,573    12,331
Other expense (income), net........        25       (293)        275      (424)
                                      -------    -------    --------   -------

Income before income taxes.........     3,809      2,425      17,252     6,958
Income tax provision...............     2,824      1,798       9,792     4,519
                                      -------    -------    --------    -------
Income before extraordinary loss...       985        627       7,460     2,439
Extraordinary loss (net of income
  tax benefit of $130,000).........      (173)       ---        (173)      ---
                                      -------     -------    -------   -------
   
Net income.........................   $   812   $    627    $  7,287  $  2,439
                                       =======   =======     =======   =======
   
Net income per share of common stock:
      Income per share before 
        extraordinary loss..........     0.04       0.03        0.29      0.11
      Extraordinary loss per share..    (0.01)       ---       (0.01)      ---
                                       -------    -------    -------    -------
      
      Net income per share..........  $  0.03   $   0.03    $   0.28  $   0.11
                                       =======   =======     =======   =======
      
      
      
                                
   See accompanying notes to condensed consolidated financial statements.

===============================================================================
<PAGE 4>          
                  
                  
                  ANNTAYLOR STORES CORPORATION
              CONDENSED CONSOLIDATED BALANCE SHEETS
               August 2, 1997 and February 1, 1997
                                
                                             August 2,  February 1,
                                               1997        1997
                                             --------   ----------
                                            (unaudited)

                                               (in thousands)
                             ASSETS

Current assets
   Cash and cash equivalents...............  $ 25,751  $   7,025
   Accounts receivable, net................    58,212     63,605
   Merchandise inventories.................    88,855    100,237
   Prepaid expenses and other 
     current assets........................    24,342    25,653
                                              -------   -------
     Total current assets..................   197,160   196,520
Property and equipment.....................   221,596   209,081
     Less accumulated depreciation and 
       amortization........................    78,098    65,648
                                              -------   -------
     Net property and equipment............   143,498   143,433
Goodwill, net..............................   336,259   341,779
Deferred financing costs, net..............     1,848     2,743
Other assets...............................     3,623     3,664
                                              -------   -------
     Total assets..........................  $682,388  $688,139
                                              =======   =======
                                
              LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities
   Accounts payable......................... $ 41,387  $ 34,341
   Accrued expenses.........................   45,226    43,042
   Current portion of long-term debt........      824       287
                                              -------   -------
     Total current liabilities..............   87,437    77,670
Long-term debt..............................  105,727   130,905
Deferred income taxes.......................    4,872     4,872
Other liabilities...........................    8,950     7,952
Commitments and contingencies
Company-Obligated Mandatorily 
   Redeemable Convertible
   Preferred Securities of AnnTaylor 
   Finance Trust Holding Solely 
   Convertible Debentures...................   96,275    96,158
Stockholders' equity
   Common stock, $.0068 par value; 
     40,000,000 shares authorized;
     25,649,454 and 25,598,489 shares 
     issued, respectively....................     174       174
   Additional paid-in capital................ 350,531   349,545
   Warrants to acquire 2,814 shares 
     of common stock.........................      46        46
   Retained earnings.........................  29,783    22,613
   Deferred compensation on restricted 
     stock...................................  (1,201)   (1,590)
                                              -------   -------
                                              379,333   370,788
   Less treasury stock, 11,601 shares, 
     at cost.................................    (206)     (206)
                                               -------   -------
        Total stockholders' equity........... 379,127   370,582
                                              -------   -------
        Total liabilities and 
          stockholders' equity...............$682,388  $688,139
                                              =======   =======
                                
                                
See accompanying notes to condensed consolidated financial statements.

==========================================================================
<PAGE 5>          
                  
                  
                  ANNTAYLOR STORES CORPORATION
         CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
   For the Six Months Ended August 2, 1997 and August 3, 1996
                           (unaudited)
                                               Six Months Ended
                                             ----------------------
                                             August 2,    August 3,
                                                1997         1996
                                             ---------    ---------
                                                       
                                                  (in thousands)
Operating activities:
 Net income.................................... $ 7,287   $  2,439
 Adjustments to reconcile net income 
   to net cash provided by
   operating activities:
   Extraordinary loss..........................     303        ---
   Equity earnings in CAT......................     ---       (760)
   Provision for loss on accounts receivable...     909        835
   Depreciation and amortization...............  13,976     12,358
   Amortization of goodwill....................   5,520      4,753
   Amortization of deferred financing costs....     775        780
   Amortization of deferred compensation.......     530         16
   Loss on disposal of property and equipment..     191        220
   (Increase) decrease in:
     Receivables...............................   4,484      5,448
     Merchandise inventories...................  11,382      3,454
     Prepaid expenses and other current assets.   1,311       (641)
   Increase (decrease) in:
     Accounts payable..........................   7,046     (6,797)
     Accrued expenses..........................   1,955     (2,695)
     Other non-current assets and 
       liabilities, net........................   1,037        707
                                                -------    -------
 Net cash provided by operating activities.....  56,706     20,117
Investing activities:
 Purchases of property and equipment........... (14,000)    (5,059)
                                                -------    -------
 Net cash used by investing activities......... (14,000)    (5,059)
Financing activities:
 Net repayments under revolving credit 
   agreement....................................    ---    (97,000)
 Net repayments under term loan.................(24,500)       ---
 Term loan prepayment penalty...................   (184)       ---
 Payments on mortgage...........................   (141)      (131)
 Net proceeds from issuance of Preferred 
   Securities...................................    ---     95,985
 Exercise of stock options......................    845        155
 Net repayments under receivables facility......    ---    (14,000)
 Payment of financing costs.....................    ---        (63)
                                                 -------   -------
 Net cash used by financing activities..........(23,980)   (15,054)
                                                 -------   -------
Net increase in cash............................ 18,726          4
Cash and cash equivalents, beginning of period..  7,025      1,283
                                                -------    -------
Cash and cash equivalents, end of period.......$ 25,751   $  1,287
                                                =======    =======
Supplemental Disclosures of Cash Flow 
 Information:
 Cash paid during the period for interest.......$ 10,103  $ 11,395
                                                 =======   =======
 Cash paid during the period for income taxes...$ 12,682   $ 3,405
                                                 =======    =======
                                
See accompanying notes to condensed consolidated financial statements.
                                
===========================================================================    
<PAGE 6>

                  ANNTAYLOR STORES CORPORATION
      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                           (unaudited)


1. Basis of Presentation
   ---------------------
   The  condensed consolidated financial statements are unaudited
but, in the opinion of management, contain all adjustments (which
are of a normal recurring nature) necessary to present fairly the
financial position, results of operations and cash flows for  the
periods  presented.   All significant intercompany  accounts  and
transactions have been eliminated.
   
   The results of operations for the 1997 interim period shown in
this  report  are  not necessarily indicative of  results  to  be
expected for the fiscal year.
   
   The  February  1,  1997 condensed consolidated  balance  sheet
amounts   have   been   derived  from  the   previously   audited
consolidated balance sheet of AnnTaylor Stores Corporation.
   
   Certain  fiscal 1996 amounts have been reclassified to conform
to the 1997 presentation.
   
   Detailed footnote information is not included for the  periods
ended   August  2,  1997  and  August  3,  1996.   The  financial
information  set forth herein should be read in conjunction  with
the  Notes  to  the  Company's Consolidated Financial  Statements
contained in the AnnTaylor Stores Corporation 1996 Annual  Report
to Stockholders.


2. Income Per Share
   ----------------
   
   Net  income per share is calculated by dividing net income  by
the  total  of the weighted average number of common  shares  and
common  share equivalents outstanding, assuming the  exercise  of
outstanding warrants and the dilutive effect of outstanding stock
options,  computed in accordance with the treasury stock  method.
The number of shares used in the calculation was as follows:


   
                              Quarters Ended      Six Months Ended
                            -------------------   ------------------
                            August 2,  August 3,  August 2, August 3,
                               1997      1996        1997     1996
                            ---------  ---------  --------- ---------
                                          (in thousands)

   Common shares..........    25,631    23,097      25,616   23,091
   Warrants...............         3        32           2       34
   Stock options..........       165       108         164      101
                              ------    ------      ------   ------
                              25,799    23,237      25,782   23,226
                              ======    ======      ======   ======
   
   
======================================================================

<PAGE 7>

   
   Fully  diluted income per share, assuming the conversion  into
common  stock of the 8-1/2% Convertible Trust Originated  Preferred
Securities, is not presented for the quarter and six months ended
August  2, 1997 or August 3, 1996, as there is no dilutive effect
of the assumed conversion.
   
     The  Financial  Accounting Standards Board  ("FASB")  issued
Statement  of  Financial Accounting Standards ("SFAS")  No.  128,
"Earnings   per   Share",   which  specifies   the   computation,
presentation  and disclosure requirements for basic  and  diluted
earnings  per  share.  This statement is effective for  financial
statements  for  periods  ending after December  15,  1997.   The
Company  has determined that this statement will have no material
effect on the Company's reported earnings per share.


3. Long-Term Debt
   --------------
   
   The  following summarizes long-term debt outstanding at August
2, 1997:

                                          (in thousands)
      8-3/4% Notes.......................     $100,000
      Mortgage...........................        6,551
                                               -------
         Total debt......................      106,551
      Less current portion...............          824
                                               -------   
         Total long-term debt............     $105,727
                                               =======
      
      On  July 2, 1997, the Company used available cash to prepay
the   outstanding  balance  of  its  $24,500,000  term  loan  due
September 1998.  This loan repayment resulted in an extraordinary
charge  to  earnings of $173,000, net of income tax  benefit,  or
$0.01 per share.
      
      On  July  29, 1997, AnnTaylor Global Sourcing, Inc. amended
its  credit  facility  with  the Hongkong  and  Shanghai  Banking
Corporation  Limited,  increasing  the commitment  available  for
letters of credit under the facility to $50,000,000 and extending
the maturity date of the facility to January 30, 1998.


======================================================================   
<PAGE 8>

4. Supplementary Data
   ------------------
   
   The   following  unaudited  proforma  condensed   consolidated
operating  data  for the quarter and six months ended  August  3,
1996 have been presented to give effect to the acquisition of the
Company's sourcing subsidiary, which was consummated in September
1996  (the "Sourcing Acquisition"), as if it had occurred at  the
beginning of such periods:
   
                                    Quarter Ended     Six  Months Ended
                                    August 3, 1996      August 3, 1996
                                  ----------------    ------------------
                                  
                                  Actual    Proforma  Actual     Proforma
                                  ------    --------  -------    ---------
                                 (in thousands, except per share amounts)

   Sales.......................  $187,862   $187,862  $372,329   $372,329
   Net income..................  $    627   $  1,791  $  2,439   $  4,766
   Net income per share........  $    .03   $    .07  $    .11   $    .19
   Weighed  average shares 
      outstanding..............    23,237     25,585    23,226     25,574
   

   The  proforma  data  set forth above does not  purport  to  be
indicative  of the results that actually would have  occurred  if
the  Sourcing  Acquisition had occurred at the beginning  of  the
periods presented or of results which may occur in the future.
   
   

5.   Recently Issued Statements of Financial Accounting Standards
     ------------------------------------------------------------
     
     In  June  1997,  the  FASB issued SFAS No.  130,  "Reporting
Comprehensive   Income",   which   requires   that   changes   in
comprehensive  income be shown in a financial statement  that  is
displayed with the same prominence as other financial statements.
This  statement is effective for periods beginning after December
15,  1997.   The Company has determined that this statement  will
have no material effect on the Company's financial statements.
     
     Also,   in  June  1997,  the  FASB  issued  SFAS  No.   131,
"Disclosure   About  Segments  of  an  Enterprise   and   Related
Information", which addresses segment reporting, including, where
applicable,  requirements to report selected segment  information
quarterly and provide entity-wide disclosures about products  and
services,  major customers, and the material countries  in  which
the entity holds assets and reports revenues.  This statement  is
effective  for  financial statements for periods beginning  after
December  15,  1997.   Management  currently  is  evaluating  the
effects of this change on the Company's financial statements.
   


=======================================================================

<PAGE 9>


Item 2.  Management's Discussion and Analysis of Operations
         ---------------------------------------------------

Results of Operations
- ---------------------
                                Quarters Ended        Six Months Ended
                              -------------------    -------------------
                              August 2,  August 3,   August 2,  August 3,
                                 1997       1996        1997       1996
                              ---------  ---------   ---------  ----------
Number of Stores:
Open at beginning of period.......  311        307         309         306
Opened during period..............    7          1           9           5
Expanded during period*...........    1          1           1           1
Closed during period..............    8          2           8           5
Open at end of period.............  310        306         310         306
Type of Stores Open at End 
   of Period:
   AnnTaylor Stores...............                         268         257
   AnnTaylor Factory Stores.......                          10           9
   AnnTaylor Loft stores..........                          31          31
   AnnTaylor Studio stores........                           1           9
- ------------------
* Expanded  stores are excluded from comparable store  sales
for the first year following expansion.



Quarter Ended August 2, 1997 Compared to Quarter Ended August  3, 1996
- ----------------------------------------------------------------------
   
   The  Company's  net  sales  in  the  second  quarter  of  1997
decreased to $184,999,000 from $187,862,000 in the second quarter
of  1996,  a decrease of $2,863,000 or 1.5%.  Management believes
that  the  decrease in net sales was principally attributable  to
the  Company's  lower promotional inventory position  during  the
period,  and,  to a lesser extent, lower customer  acceptance  of
certain  of  the Company's second quarter merchandise  offerings.
Comparable  store sales for the second quarter of 1997  decreased
3.6%  compared to the second quarter of 1996, due principally  to
the  same factors.  On a per square foot basis, inventories  were
29.6% lower at the end of the second quarter of 1997 than at  the
end   of  the  second  quarter  of  1996,  excluding  inventories
associated with AnnTaylor Global Sourcing.
   
   Gross  profit as a percentage of net sales increased to  46.1%
in the second quarter of 1997 from 43.0% in the second quarter of
1996.  This  increase  was  primarily attributable  to  increased
initial markups resulting from the Sourcing Acquisition.
   
   Selling, general and administrative expenses were $73,733,000,
or  39.9% of net sales in the second quarter of 1997, compared to
$70,029,000, or 37.3% of net sales in the second quarter of 1996.
The  increase in operating expenses as a percentage of net  sales
was  primarily the result of decreased leverage on fixed expenses
as  a result of negative comparable store sales.  The increase in
expense  dollars was primarily attributable to increased  tenancy
and  store  payroll  expense related to increased  retail  square
footage.


======================================================================
<PAGE 10>

   
   As a result of the foregoing, the Company had operating income
of  $8,861,000,  or 4.8% of net sales, in the second  quarter  of
1997, compared to operating income of $8,342,000, or 4.4% of  net
sales,  in the second quarter of 1996.  Amortization of  goodwill
was  $2,760,000 in the second quarter of 1997 and  $2,376,000  in
the  second  quarter of 1996.  Operating income,  without  giving
effect  to goodwill amortization in either year, was $11,621,000,
or 6.3% of net sales, in the 1997 period and $10,718,000, or 5.7%
of net sales, in the 1996 period.
   
   Interest expense was $5,027,000 in the second quarter of  1997
and  $6,210,000 in the second quarter of 1996.  The  decrease  in
interest   expense   is   attributable  to  reduced   outstanding
indebtedness in the second quarter of 1997 compared to the second
quarter of 1996.
   
   The  income tax provision was $2,824,000, or 74.1%  of  income
before income taxes and extraordinary loss, in the second quarter
of  1997 compared to $1,798,000, or 74.1% of income before income
taxes,  in the second quarter of 1996.  The effective income  tax
rate  for both periods differed from the statutory rate primarily
because of non-deductible goodwill amortization.
   
   On July 2, 1997, the Company used available cash to prepay the
outstanding  balance of its $24,500,000 term loan  due  September
1998.   This  loan  repayment will result in annualized  interest
expense savings of approximately $2,200,000, and resulted  in  an
extraordinary charge to earnings in the second quarter  of  $0.01
per share.
   
   As  a  result  of the foregoing factors, the Company  had  net
income  of $812,000, or 0.4% of net sales, for the second quarter
of 1997 compared to net income of $627,000, or 0.3% of net sales,
for the second quarter of 1996.
   
   AnnTaylor  Stores Corporation conducts no business other  than
the management of Ann Taylor.


Six  Months  Ended  August 2, 1997 Compared to Six  Months  Ended
- ------------------------------------------------------------------
August 3, 1996
- --------------
   
   The  Company's  net  sales in the first  six  months  of  1997
increased  to  $382,063,000 from $372,329,000 in  the  first  six
months  of 1996, an increase of $9,734,000 or 2.6%.  The increase
in  net sales was attributable to an increase in sales during the
first  quarter  of  1997 compared to the first quarter  of  1996,
resulting  from  the opening of new stores and the  expansion  of
existing  stores  as well as positive customer  reaction  to  the
Company's  first  quarter merchandise offerings,  offset  by  the
decrease in  sales during the  second  quarter  of  1997 for the 
reasons  described  above.

===================================================================

<PAGE 11>


Comparable store sales increased 0.4% for the first six months of
1997  compared  to  the first six months of  1996,  reflecting  a
comparable  store sales increase of 4.4% in the first quarter  of
1997, offset by a comparable store sales decrease of 3.6% in  the
second quarter of 1997 compared to the same periods in the  prior
year.

   
   Gross  profit as a percentage of net sales increased to  48.2%
in  the  first  six months of 1997 from 44.0% in  the  first  six
months  of  1996.  This  increase was attributable  to  increased
initial  markups  resulting  from the Sourcing  Acquisition,  and
lower markdowns associated with decreased promotional activities.

   
   Selling,    general   and   administrative    expenses    were
$150,370,000, which represented 39.4% of net sales, in the  first
six  months  of 1997, compared to $140,283,000 or  37.7%  of  net
sales,  in the first six months of 1996.  The increase in expense
was primarily attributable to increased tenancy and store payroll
expense related to increased retail square footage.

   
   As a result of the foregoing, the Company had operating income
of  $28,100,000, or 7.4% of net sales, in the first six months of
1997, compared to operating income of $18,865,000, or 5.1% of net
sales, in the first six months of 1996.  Amortization of goodwill
was $5,520,000 in the first six months of 1997 and $4,753,000  in
the  first six months of 1996.  Operating income, without  giving
effect  to goodwill amortization in either year, was $33,620,000,
or 8.8% of net sales, in the 1997 period and $23,618,000, or 6.3%
of net sales, in the 1996 period.

   
   Interest  expense was $10,573,000 in the first six  months  of
1997  and  $12,331,000  in the first six  months  of  1996.   The
decrease   in  interest  expense  is  attributable   to   reduced
outstanding indebtedness in the first six months of 1997 compared
to the first six months of 1996.

   
   The  income tax provision was $9,792,000, or 56.8%  of  income
before  income taxes and extraordinary loss, in the 1997  period,
compared  to $4,519,000, or 64.9% of income before income  taxes,
in  the  1996  period.  The effective income tax  rate  for  both
periods differed from the statutory rate primarily because of non-
deductible goodwill amortization.

   
   On  July  2, 1997, the Company used available cash  to  prepay
$24,500,000,  the  outstanding  balance  of  its  term  loan  due
September  1998.  This loan repayment will result  in  annualized
interest   expense  savings  of  approximately  $2,200,000,   and
resulted in an extraordinary charge to earnings in the first  six
months of fiscal 1997 of $0.01 per share.

========================================================================

<PAGE 12>
   
   As  a  result  of the foregoing factors, the Company  had  net
income  of  $7,287,000, or 1.9% of net sales, for the  first  six
months  of 1997 compared to net income of $2,439,000 or  0.7%  of
net sales, for the first six months of 1996.


Financial Condition
- -------------------
   
   For  the  first  six  months of 1997,  net  cash  provided  by
operating activities totaled $56,706,000, primarily as  a  result
of  non-cash  operating expenses, a decrease in non-cash  current
assets  and  an increase in current liabilities.  Cash  used  for
investing activities during the first six months of 1997 amounted
to $14,000,000, for the purchase of property and equipment.  Cash
used for financing activities during the first six months of 1997
amounted to $23,980,000, primarily attributable to funds used for
repayment of the term loan.
   
   Accounts receivable decreased to $58,212,000 at August 2, 1997
from $63,605,000 at February 1, 1997, a decrease of $5,393,000 or
8.5%.   This decrease is primarily attributable to a decrease  in
Ann Taylor credit card receivables of $7,265,000 or 12.7%.
   
   Accounts  payable increased to $41,387,000 at August  2,  1997
from  $34,341,000 at February 1, 1997, an increase of  $7,046,000
or 20.5%, primarily due to timing of payments.
   
   Merchandise  inventories were $88,855,000 at August  2,  1997,
compared  to  inventories of $100,237,000 at  February  1,  1997.
Total square footage increased to 1,732,000 square feet at August
2, 1997 from 1,705,000 square feet at February 1, 1997.  On a per
square  foot basis, merchandise inventories were 29.6%  lower  at
the  end  of  the second quarter of 1997 than at the end  of  the
second  quarter  of 1996, excluding inventories  associated  with
AnnTaylor Global Sourcing.
   
   At  August 2, 1997, there were no borrowings outstanding under
either  Ann  Taylor's  revolving credit  facility  or   AnnTaylor
Funding,  Inc.'s receivables facility.  Ann Taylor can borrow  up
to $122,000,000 under the revolving credit facility and AnnTaylor
Funding,  Inc. can borrow up to $40,000,000 under the receivables
facility,  depending upon its accounts receivable balance.   Also
as  of  August 2, 1997, commercial and standby letters of  credit
under  AnnTaylor Global Sourcing, Inc.'s credit facility  totaled
$37,583,000 and there were no borrowings outstanding  under  that
facility.  This facility, which was scheduled to mature  on  July
29,  1997, was extended to January 30, 1998 and was increased  to
$50,000,000,  and is available principally for  the  issuance  of

=====================================================================
<PAGE 13>


letters  of  credit;  cash  borrowings  under  the  facility  are
limited to a maximum of $5,000,000.  In addition, the Company has
outstanding an aggregate of $100,625,000 of preferred  securities
issued by its financing vehicle, AnnTaylor Finance Trust.
   
   The   Company's  capital  expenditures,  which  are  primarily
attributable  to  the Company's store expansion,  renovation  and
refurbishment  programs, totaled $14,000,000 for the  six  months
ended August 2, 1997.  The Company expects to open a total of  27
new  Ann Taylor Stores and to expand 9 existing Ann Taylor Stores
in fiscal 1997.

   Dividends and distributions from Ann Taylor to the Company are
restricted by the terms of the credit agreements relating to  the
revolving  credit facility and the receivables facility  and  the
Indenture for AnnTaylor, Inc.'s 8-3/4% Notes due 2000.  The payment
of  cash  dividends by the Company on its capital stock  is  also
subject  to  certain  restrictions  contained  in  the  Company's
guarantee  of  Ann  Taylor's obligations under  its  bank  credit
agreement.  Any determination to pay cash dividends in the future
will be at the discretion of the Company's Board of Directors and
will  be  dependent  upon  the Company's results  of  operations,
financial  condition, contractual restrictions and other  factors
deemed relevant at that time by the Company's Board of Directors.
   
     In order to finance its operations and capital requirements,
the  Company  expects  to use internally generated  funds,  trade
credit  and  funds  available to it under the credit   facilities
described  above.   The  Company believes  that  cash  flow  from
operations  and  funds  available  under  these  facilities   are
sufficient to enable it to meet its on-going cash needs  for  its
business, as presently conducted, for the foreseeable future.
     
     The  FASB  issued SFAS No. 128, "Earnings per Share",  which
specifies    the   computation,   presentation   and   disclosure
requirements  for  basic and diluted earnings  per  share.   This
statement  is  effective  for financial statements  for  periods
ending after December 15, 1997.  The Company has determined  that
this  statement  will have no material effect  on  the  Company's
reported earnings per share.
     
     In  June  1997,  the  FASB issued SFAS No.  130,  "Reporting
Comprehensive   Income",   which   requires   that   changes   in
comprehensive  income be shown in a financial statement  that  is
displayed with the same prominence as other financial statements.
This  statement is effective for periods beginning after December
15,  1997.   The Company has determined that this statement  will
have no material effect on the Company's financial statements.
     
     Also,   in  June  1997,  the  FASB  issued  SFAS  No.   131,
"Disclosure   About  Segments  of  an  Enterprise   and   Related
Information", which addresses segment reporting, including, where

====================================================================
<PAGE 14>


applicable,    requirements   to    report    selected    segment
information   quarterly   and  provide  entity-wide   disclosures
about  products and services, major customers, and  the  material
countries  in which the entity holds assets and reports revenues.
This  statement is effective for financial statements for periods
beginning  after  December  15, 1997.   Management  currently  is
evaluating the effects of this change on the Company's  financial
statements.


Statement Regarding Forward Looking Disclosures
- -----------------------------------------------

     Sections  of  this Quarterly Report on Form 10-Q,  including
the  preceding Management's Discussion and Analysis of  Financial
Condition  and  Results  of Operations, contain  various  forward
looking  statements, within the meaning of the Private Securities
Litigation  Reform  Act of 1995, with respect  to  the  financial
condition,  results of operations and business  of  the  Company.
These  forward  looking  statements  involve  certain  risks  and
uncertainties,  and no assurance can be given that  any  of  such
matters  will be realized.  Actual results may differ  materially
from  those contemplated by such forward looking statements as  a
result  of,  among  other things, increased  competition  in  the
retail  apparel  industry; failure by the Company  to  accurately
predict customer fashion preferences; a decline in the demand for
merchandise offered by the Company; greater costs or difficulties
than  expected  related  to  the  assimilation  of  the  sourcing
functions and employees acquired in connection with the  Sourcing
Acquisition; general economic conditions that are less  favorable
than  expected; the inability of the Company to locate new  store
sites or negotiate favorable lease terms for additional stores or
for the expansion of existing stores; a significant change in the
regulatory  environment applicable to the Company's business;  an
increase  in  the  rate of import duties or  export  quotas  with
respect  to  the  Company's merchandise; an  adverse  outcome  of
certain  litigation  described under "Legal Proceedings"  in  the
Company's  Annual Report on Form 10-K for the fiscal  year  ended
February  1,  1997  that  materially and  adversely  affects  the
company's  financial  condition; or lack of  sufficient  customer
acceptance  of the Ann Taylor Loft concept in the moderate-priced
women's apparel market.


==================================================================
<PAGE 15>

                   PART II.  OTHER INFORMATION



Item 4.  Submission of Matters to a Vote of Security Holders
         ----------------------------------------------------
      
      AnnTaylor Stores Corporation's 1997 Annual Meeting of
Stockholders was held on June 18, 1997.  The following matters
were voted upon and approved by the Company's stockholders at the
meeting:


1. Mr.  Gerald  S. Armstrong and Ms. Hanne M. Merriman  were  re-
   elected  as  Class  III  Directors of the  Company  for  terms
   expiring in 2000. 22,558,073 and 22,558,419 shares were  voted
   in  favor  of, and 267,799 and 267,453 were voted  against  or
   abstained  from voting on the proposal for the  reelection  of
   Mr.  Armstrong and Ms. Merriman, respectively.  Mr. Robert  C.
   Grayson,  Ms. Rochelle B. Lazarus and Mr. J. Patrick Spainhour
   continued  as Class I Directors with terms expiring  in  1998,
   and  Mr. James J. Burke, Jr. and Ms. Patricia DeRosa continued
   as Class II Directors with terms expiring in 1999.

2. An  amendment to the Company's Amended and Restated 1992 Stock
   Option and Restricted Stock and Restricted Unit Award Plan  to
   (i)  increase by 1,500,000 the number of shares available  for
   option  grants  under  the Plan and (ii) establish  a  maximum
   number  of  shares  with respect to which options,  restricted
   stock awards and restricted unit awards may be granted to  any
   employee was approved.  18,176,534 shares were voted in  favor
   of,  and 2,648,424 were voted against or abstained from voting
   on the amendment.

3. A  proposal  to  amend  and restate the  Company's  Management
   Performance  Plan  to, among other things,  (i)  increase  the
   amount  of  the  maximum  individual  award  payable  in   any
   performance  period  and (ii) expand the  types  of  corporate
   business criteria that the Compensation committee may consider
   in  establishing each performance period's performance  goals,
   was  approved.  22,522,835 shares were voted in favor of,  and
   303,037  were voted against or abstained from voting  on,  the
   approval of this  proposal.

4. The  appointment  of Deloitte & Touche llp  as  the  Company's
   independent  auditors for the 1997 fiscal year  was  ratified.
   22,793,840  shares were voted in favor of, and  32,032  shares
   were voted against or abstained from voting on, this proposal.

=======================================================================
<PAGE 16>


Item 6.  Exhibits and Reports on Form 8-K
         ---------------------------------
      
      (a)  Exhibits:
      
           10.15.1    Amendment    to   the   AnnTaylor    Stores
                        Corporation Amended and Restated 1992 Stock
                        Option and Restricted Stock and Unit  Award
                        Plan,  as approved by stockholders on  June
                        18, 1997.
           
           10.16      AnnTaylor  Stores Corporation  Amended  and
                        Restated  Management Performance
                        Compensation Plan,  as approved by
                        stockholders on June 18, 1997.
           
           10.25.4    First Amendment to the Amended and Restated
                        Credit  Agreement, dated as  of  April  11,
                        1997,  between  AnnTaylor Global  Sourcing,
                        Inc.  and the Hongkong and Shanghai Banking
                        Corporation Limited.
           
           10.25.5    Second   Amendment  to  the   Amended   and
                        Restated Credit Agreement, dated as of July
                        29, 1997,   between   AnnTaylor   Global
                        Sourcing,   Inc.  and  the   Hongkong   and
                        Shanghai Banking Corporation Limited.
           
           
      (b)  Reports on Form 8-K:
      
                      None.

==========================================================================

<PAGE 17>


                           SIGNATURES
                                
                                
   Pursuant to the requirements of the Securities Exchange Act of
1934, the registrant has duly caused this report to be signed  on
its behalf by the undersigned thereunto duly authorized.
   
                                   AnnTaylor Stores Corporation

Date:  September 12, 1997           By: /s/  J. Patrick Spainhour
      --------------------             ---------------------------
                                        J. Patrick Spainhour
                                        Chairman and Chief Executive
                                                Officer





Date:  September 12, 1997            By:  /s/  Walter J. Parks
      ----------------------            --------------------
                                              Walter J. Parks
                                         Senior Vice President and
                                         Chief Financial Officer